|
Avg.
Of |
|
|
|
|
|
|
All
Farms |
Low
20% |
20
- 40% |
40
- 60% |
60
- 80% |
High
20% |
|
| Number
of fields |
40 |
6 |
5 |
6 |
6 |
13 |
| Number
of farms |
32 |
6 |
5 |
6 |
5 |
6 |
|
| Acres |
153.90 |
59.05 |
108.40 |
285.75 |
98.97 |
128.19 |
| Yield
per acre (cwt) |
15.19 |
11.14 |
13.93 |
14.99 |
15.24 |
17.71 |
| Operators
share of yield % |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
100.00 |
| Value
per cwt |
10.09 |
9.47 |
9.51 |
9.88 |
10.67 |
10.45 |
| Total
product return per acre |
153.33 |
105.52 |
132.53 |
148.09 |
162.65 |
185.11 |
| Miscellaneous
income per acre |
0.89 |
- |
- |
2.34 |
2.50 |
- |
| Gross
return per acre |
154.22 |
105.52 |
132.53 |
150.43 |
165.14 |
185.11 |
|
| Direct
Expenses |
| Seed |
16.89 |
16.57 |
22.08 |
14.15 |
23.00 |
14.50 |
| Fertilizer |
29.87 |
40.50 |
23.19 |
32.25 |
28.20 |
26.45 |
| Crop
chemicals |
14.49 |
13.20 |
17.19 |
17.80 |
14.32 |
10.88 |
| Crop
insurance |
6.27 |
4.59 |
6.83 |
5.94 |
5.89 |
6.53 |
| Fuel
& oil |
9.35 |
10.59 |
7.83 |
10.88 |
10.01 |
9.06 |
| Repairs |
13.23 |
18.31 |
18.86 |
12.14 |
12.21 |
12.32 |
| Custom
hire |
3.96 |
10.46 |
2.45 |
4.31 |
6.04 |
4.23 |
| Machinery
& bldg leases |
0.13 |
2.23 |
- |
- |
- |
- |
| Operating
interest |
2.73 |
1.06 |
1.39 |
5.39 |
3.32 |
0.51 |
| Miscellaneous |
0.41 |
0.06 |
- |
1.30 |
0.28 |
0.04 |
| Total
direct expenses per acre |
97.32 |
117.57 |
99.83 |
104.17 |
103.27 |
84.50 |
| Return
over direct exp per acre |
56.90 |
-12.06 |
32.70 |
46.26 |
61.87 |
100.61 |
|
| Overhead
Expenses |
| Custom
hire |
2.51 |
1.93 |
2.25 |
3.28 |
0.97 |
0.61 |
| Hired
labor |
3.72 |
1.81 |
1.94 |
5.63 |
8.66 |
3.66 |
| Machinery
& bldg leases |
1.47 |
0.61 |
3.15 |
3.36 |
0.48 |
0.19 |
| RE
& pers. property taxes |
3.58 |
2.50 |
3.78 |
4.96 |
3.68 |
3.16 |
| Farm
insurance |
2.26 |
2.22 |
1.18 |
2.62 |
4.55 |
1.49 |
| Utilities |
1.92 |
2.09 |
2.18 |
2.14 |
1.96 |
1.98 |
| Dues
& professional fees |
1.02 |
0.87 |
1.33 |
1.22 |
2.65 |
0.58 |
| Interest |
13.14 |
7.97 |
19.17 |
13.72 |
22.88 |
4.06 |
| Mach
& bldg depreciation |
11.06 |
7.72 |
12.49 |
7.46 |
18.02 |
15.34 |
| Miscellaneous |
1.49 |
1.03 |
2.62 |
1.67 |
2.17 |
1.13 |
| Total
overhead expenses per acre |
42.18 |
28.75 |
50.08 |
46.06 |
66.03 |
32.21 |
| Total
dir & ovhd expenses per acre |
139.50 |
146.33 |
149.91 |
150.23 |
169.30 |
116.72 |
| Net
return per acre |
14.72 |
-40.81 |
-17.38 |
0.20 |
-4.15 |
68.40 |
|
| Lbr
& mgt charge per acre |
14.44 |
15.55 |
19.07 |
15.26 |
13.40 |
15.46 |
| Net
return over lbr & mgt |
0.28 |
-56.36 |
-36.45 |
-15.06 |
-17.56 |
52.94 |
| Government
payments |
29.12 |
23.65 |
30.84 |
28.13 |
30.63 |
29.72 |
| Net
return with govt payments |
29.40 |
-32.71 |
-5.61 |
13.07 |
13.07 |
82.66 |
|
| Cost
of Production |
| Total
direct expense per cwt |
6.41 |
10.55 |
7.16 |
6.95 |
6.78 |
4.77 |
| Total
dir & ovhd exp per cwt |
9.18 |
13.14 |
10.76 |
10.02 |
11.11 |
6.59 |
| With
labor & management |
10.13 |
14.53 |
12.13 |
11.04 |
11.99 |
7.46 |
| Total
exp less govt & oth income |
8.16 |
12.41 |
9.91 |
9.01 |
9.82 |
5.79 |
|
| Est.
labor hours per acre |
1.89 |
2.18 |
2.04 |
2.13 |
2.21 |
1.56 |